Hariom Pipe Industries Ltd
NSE: HARIOMPIPE BSE: 543517
₹330
(0.23%)
Tue, 17 Mar 2026, 08:59 pm
Market Cap10.2B
PE Ratio16.26
Dividend0.19
Hariom Pipe Industries Balance Sheet
| Particulars | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Interest expense on debt | -21.13M | -16.15M | -22.59M | -24.59M | -27.20M | -28.75M | -33.25M | -69.88M | -75.12M | -81.87M | -103.80M | -325.63M | -449.12M |
| Pretax equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity in earnings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 313.05M | 358.27M | 406.99M | 502.78M | 462.53M | 583.97M | 1.05B | 1.41B | 1.74B | 2.16B | 7.09B | 8.80B | 11.97B |
| Total current assets | 148.45M | 194.41M | 256.67M | 370.05M | 345.24M | 454.60M | 622.16M | 915.16M | 1.06B | 1.51B | 4.30B | 4.82B | 7.53B |
| Cash and short term investments | 539.00K | 3.83M | 1.79M | 6.38M | 3.29M | 2.99M | 40.00M | 21.28M | 8.80M | 4.88M | 1.05B | 317.90M | 507.86M |
| Cash & equivalents | 539.00K | 3.83M | 1.79M | 6.38M | 3.29M | 2.99M | 40.00M | 21.28M | 8.80M | 4.88M | 1.05B | 17.80M | 260.13M |
| Short term investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300.10M | 247.74M |
| Total receivables, net | 50.58M | 62.69M | 68.51M | 106.78M | 66.01M | 107.81M | 128.75M | 231.93M | 210.84M | 294.99M | 1.05B | 1.44B | 2.30B |
| Accounts receivable - trade, net | 43.26M | 55.32M | 57.58M | 95.73M | 55.87M | 103.16M | 104.86M | 227.76M | 196.29M | 268.96M | 861.17M | 1.22B | 2.02B |
| Other receivables | 7.32M | 7.37M | 10.93M | 11.05M | 10.14M | 4.65M | 23.89M | 4.17M | 14.55M | 26.03M | 192.17M | 217.06M | 270.37M |
| Total inventory | 76.51M | 112.64M | 182.80M | 226.52M | 255.92M | 330.38M | 421.07M | 623.54M | 808.32M | 1.18B | 2.15B | 2.98B | 4.34B |
| Other current assets, total | 18.29M | 13.28M | 2.31M | 29.35M | 18.68M | 5.65M | 18.52M | 32.14M | 26.24M | 35.11M | 48.35M | 72.53M | 374.27M |
| Total non-current assets | 164.60M | 163.86M | 150.32M | 132.74M | 117.29M | 129.37M | 429.89M | 496.41M | 682.30M | 646.62M | 2.80B | 3.99B | 4.44B |
| Long term investments | 48.00K | 48.00K | 27.00K | 70.00K | 0 | 0 | 0 | 0 | 4.86M | 5.01M | 11.64M | 130.38M | 42.80M |
| Note receivable - long term | — | — | — | — | — | — | — | — | — | — | 3.37M | 1.34M | 631.00K |
| Investments in unconsolidated subsidiaries | 0 | 0 | 0 | 0 | 0 | — | — | — | 0 | 0 | 0 | 0 | 0 |
| Other investments | 48.00K | 48.00K | 27.00K | 70.00K | 0 | 0 | 0 | 0 | 4.86M | 5.01M | 8.27M | 129.04M | 42.16M |
| Net property/plant/equipment | 164.56M | 163.81M | 150.29M | 132.22M | 117.11M | 127.80M | 428.18M | 496.22M | 672.29M | 635.74M | 2.78B | 3.85B | 4.39B |
| Gross property/plant/equipment | 259.19M | 278.13M | 294.29M | 301.70M | 306.68M | 342.51M | 664.43M | 784.10M | 1.02B | 1.07B | 3.30B | 4.71B | 5.73B |
| Deferred tax assets | — | — | — | 453.00K | — | — | — | — | — | — | — | — | — |
| Net intangible assets | 0 | 0 | 0 | 0 | 0 | — | — | 0 | — | 424.00K | 467.00K | 421.00K | 879.00K |
| Goodwill, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other intangibles, net | 0 | 0 | 0 | 0 | 0 | — | — | 0 | — | 424.00K | 467.00K | 421.00K | 879.00K |
| Other long term assets, total | 0 | 0 | 0 | 0 | 182.51K | 1.56M | 1.71M | 193.71K | 2.07M | 3.85M | 1.94M | 1.47M | 7.51M |
| Short term debt | 98.83M | 124.85M | 148.85M | 160.10M | 164.25M | 144.96M | 203.40M | 330.05M | 462.31M | 529.62M | 1.71B | 2.51B | 3.07B |
| Current portion of LT debt and capital leases | 17.46M | 7.98M | 7.52M | 6.83M | 0 | 0 | 0 | 0 | 107.87M | 115.94M | 221.76M | 293.05M | 272.08M |
| Short term debt excl. current portion of LT debt | 81.37M | 116.87M | 141.34M | 153.28M | 164.25M | 144.96M | 203.40M | 330.05M | 354.44M | 413.68M | 1.49B | 2.22B | 2.80B |
| Accounts payable | 15.96M | 22.63M | 32.52M | 96.21M | 37.04M | 50.66M | 47.93M | 28.49M | 42.99M | 103.88M | 163.13M | 189.08M | 1.86B |
| Income tax payable | 2.11M | 147.00K | 436.00K | 165.00K | 4.88M | 34.32M | 25.50M | 20.61M | 23.46M | 65.88M | 44.19M | 29.58M | 75.94M |
| Long term debt | 44.77M | 64.32M | 75.27M | 83.21M | 63.00M | 67.44M | 297.63M | 360.26M | 339.44M | 345.00M | 1.26B | 1.21B | 944.08M |
| Long term debt excl. lease liabilities | 44.77M | 64.32M | 75.27M | 83.21M | 63.00M | 67.44M | 297.63M | 360.26M | 339.44M | 345.00M | 1.26B | 1.21B | 944.08M |
| Total equity | 133.09M | 133.55M | 134.72M | 152.16M | 169.76M | 228.04M | 408.74M | 535.41M | 707.89M | 1.01B | 3.75B | 4.64B | 5.73B |
| Shareholders' equity | 133.09M | 133.55M | 134.72M | 152.16M | 169.76M | 228.04M | 408.74M | 535.41M | 707.89M | 1.01B | 3.75B | 4.64B | 5.73B |
| Common equity, total | 112.21M | 112.68M | 113.84M | 98.12M | 169.76M | 228.04M | 347.04M | 422.75M | 707.89M | 1.01B | 3.75B | 4.64B | 5.73B |
| Other common equity | 0 | 0 | 0 | 0 | 25.67M | 83.95M | 166.11M | 241.82M | 9.46M | 9.46M | 302.37M | 193.97M | 12.66M |
| Total debt | 143.60M | 189.17M | 224.12M | 243.32M | 227.25M | 212.40M | 501.02M | 690.31M | 801.75M | 874.62M | 2.97B | 3.72B | 4.01B |
| Net debt | 143.06M | 185.34M | 222.33M | 236.94M | 223.96M | 209.41M | 461.03M | 669.03M | 792.95M | 869.74M | 1.93B | 3.40B | 3.51B |
| Change in accounts receivable | -7.39M | -12.06M | -2.26M | -38.15M | 62.42M | -44.95M | -61.69M | -104.97M | 31.65M | -117.00M | -778.04M | -373.26M | -1.24B |
| Change in taxes payable | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Change in accounts payable | 7.04M | 6.67M | 9.89M | 63.69M | 11.46M | 79.21M | -5.07M | 26.23M | -26.12M | 7.69M | 104.65M | 48.05M | 1.72B |
| Change in other assets/liabilities | -30.77M | -12.58M | 8.19M | -38.33M | 10.98M | -19.29M | 49.27M | 126.65M | 0 | 0 | 0 | 0 | 0 |
| Sale of fixed assets & businesses | 36.44M | 18.94M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 900.00K | 902.39M | 22.99M |
| Purchase/sale of investments, net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -267.00K | 100.00K | -3.00M | -419.74M | 165.96M |
| Sale/maturity of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.00K | — | — | 165.96M |
| Purchase of investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -267.00K | 0 | -3.00M | -419.74M | 0 |
| Other investing cash flow items, total | -70.59M | -35.01M | 2.64M | 3.18M | 0 | 0 | 0 | 0 | 1.00K | 0 | 2.79M | 0 | 0 |
| Issuance/retirement of debt, net | 48.69M | 55.05M | 35.42M | 19.89M | -72.67M | 5.13M | 230.57M | 63.14M | 173.64M | 99.64M | 2.10B | 744.69M | 291.37M |
| Issuance/retirement of long term debt | 21.86M | 19.55M | 10.95M | 7.95M | -52.46M | 699.77K | 29.53M | 92.14M | 179.08M | 5.58M | 1.04B | 9.92M | -284.82M |
| Issuance/retirement of short term debt | 26.84M | 35.50M | 24.47M | 11.94M | 0 | 0 | 185.24M | -12.25M | -5.44M | 94.06M | 1.07B | 732.28M | 579.57M |
| Issuance/retirement of other debt | — | — | — | — | -20.21M | 4.44M | 15.80M | -16.75M | — | — | -15.17M | 2.48M | -3.38M |
| Total cash dividends paid | 0 | 0 | 0 | 0 | 0 | -6.54M | 0 | -7.94M | 0 | 0 | 0 | 0 | -18.57M |
| Other financing cash flow items, total | -1.13M | 0 | 0 | 0 | 0 | 0 | 46.67M | 0 | -26.92M | -4.16M | 1.93B | 84.00K | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800